[KNM] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 116.16%
YoY- -86.04%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,975,596 1,986,427 1,881,728 1,847,420 1,958,456 2,394,593 2,376,032 -11.58%
PBT 93,004 46,499 35,444 11,478 11,788 11,293 80,784 9.85%
Tax -38,456 -26,591 -16,922 5,242 -3,996 59,052 67,494 -
NP 54,548 19,908 18,521 16,720 7,792 70,345 148,278 -48.68%
-
NP to SH 56,688 23,450 21,250 19,230 8,896 72,283 150,681 -47.91%
-
Tax Rate 41.35% 57.19% 47.74% -45.67% 33.90% -522.91% -83.55% -
Total Cost 1,921,048 1,966,519 1,863,206 1,830,700 1,950,664 2,324,248 2,227,753 -9.41%
-
Net Worth 2,016,222 2,018,609 1,463,309 1,466,989 1,794,026 1,266,569 1,583,718 17.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,016,222 2,018,609 1,463,309 1,466,989 1,794,026 1,266,569 1,583,718 17.48%
NOSH 1,461,030 1,462,760 1,463,309 1,466,989 1,482,666 1,038,171 977,603 30.74%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.76% 1.00% 0.98% 0.91% 0.40% 2.94% 6.24% -
ROE 2.81% 1.16% 1.45% 1.31% 0.50% 5.71% 9.51% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 135.22 135.80 128.59 125.93 132.09 230.65 243.05 -32.38%
EPS 3.88 1.60 1.45 1.32 0.60 6.96 15.41 -60.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.00 1.00 1.21 1.22 1.62 -10.14%
Adjusted Per Share Value based on latest NOSH - 1,463,974
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 48.90 49.16 46.57 45.72 48.47 59.27 58.81 -11.58%
EPS 1.40 0.58 0.53 0.48 0.22 1.79 3.73 -47.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.499 0.4996 0.3622 0.3631 0.444 0.3135 0.392 17.47%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.775 0.45 0.41 0.46 0.475 0.46 0.68 -
P/RPS 0.57 0.33 0.32 0.37 0.36 0.20 0.28 60.69%
P/EPS 19.97 28.07 28.23 35.09 79.17 6.61 4.41 173.96%
EY 5.01 3.56 3.54 2.85 1.26 15.14 22.67 -63.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.33 0.41 0.46 0.39 0.38 0.42 21.16%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 06/03/14 28/11/13 28/08/13 30/05/13 26/02/13 20/11/12 -
Price 0.755 0.685 0.445 0.395 0.585 0.465 0.48 -
P/RPS 0.56 0.50 0.35 0.31 0.44 0.20 0.20 98.78%
P/EPS 19.46 42.73 30.64 30.13 97.50 6.68 3.11 239.94%
EY 5.14 2.34 3.26 3.32 1.03 14.97 32.11 -70.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.45 0.40 0.48 0.38 0.30 49.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment